[HIAPTEK] YoY Cumulative Quarter Result on 31-Jan-2007 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
21-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 100.72%
YoY- 1936.94%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 531,061 582,979 732,094 620,106 386,916 394,945 271,520 11.81%
PBT 30,657 6,279 50,018 64,911 4,250 34,559 19,858 7.49%
Tax -9,530 -8,641 -14,015 -19,202 -2,006 -11,146 -5,896 8.32%
NP 21,127 -2,362 36,003 45,709 2,244 23,413 13,962 7.14%
-
NP to SH 21,127 -2,362 36,003 45,709 2,244 23,413 13,962 7.14%
-
Tax Rate 31.09% 137.62% 28.02% 29.58% 47.20% 32.25% 29.69% -
Total Cost 509,934 585,341 696,091 574,397 384,672 371,532 257,558 12.04%
-
Net Worth 621,571 566,232 448,401 385,771 315,460 307,807 249,879 16.38%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - 4,685 -
Div Payout % - - - - - - 33.56% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 621,571 566,232 448,401 385,771 315,460 307,807 249,879 16.38%
NOSH 322,057 323,561 327,300 324,177 325,217 327,454 312,349 0.51%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 3.98% -0.41% 4.92% 7.37% 0.58% 5.93% 5.14% -
ROE 3.40% -0.42% 8.03% 11.85% 0.71% 7.61% 5.59% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 164.90 180.18 223.68 191.29 118.97 120.61 86.93 11.24%
EPS 6.56 -0.73 11.00 14.10 0.69 7.15 4.47 6.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.93 1.75 1.37 1.19 0.97 0.94 0.80 15.79%
Adjusted Per Share Value based on latest NOSH - 324,413
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 30.46 33.44 41.99 35.56 22.19 22.65 15.57 11.82%
EPS 1.21 -0.14 2.06 2.62 0.13 1.34 0.80 7.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.27 -
NAPS 0.3565 0.3247 0.2572 0.2212 0.1809 0.1765 0.1433 16.38%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 1.39 0.65 1.88 1.73 0.63 1.54 0.99 -
P/RPS 0.84 0.36 0.84 0.90 0.53 1.28 1.14 -4.95%
P/EPS 21.19 -89.04 17.09 12.27 91.30 21.54 22.15 -0.73%
EY 4.72 -1.12 5.85 8.15 1.10 4.64 4.52 0.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.52 -
P/NAPS 0.72 0.37 1.37 1.45 0.65 1.64 1.24 -8.65%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 30/03/09 24/03/08 21/03/07 29/03/06 24/03/05 30/03/04 -
Price 1.44 0.64 1.60 1.90 0.79 1.41 1.10 -
P/RPS 0.87 0.36 0.72 0.99 0.66 1.17 1.27 -6.10%
P/EPS 21.95 -87.67 14.55 13.48 114.49 19.72 24.61 -1.88%
EY 4.56 -1.14 6.88 7.42 0.87 5.07 4.06 1.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
P/NAPS 0.75 0.37 1.17 1.60 0.81 1.50 1.38 -9.65%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment